Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $65,079 initial cash invested.
-2.23%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$2,429
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $2,550 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$2,550
Mortgage P&I
65%
$1,569
Property Taxes
10%
$242
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0